Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Unicorns and Rainbows ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 5.5% 5.5%   Bankruptcy risk   14.3% 8.1% 8.1% 10.8% 15.7% 15.4% 17.9% 17.9%   Credit score (0-100)   16 31 30 21 11 12 8 8   Credit rating   BB BB BB BB BB BB B B   Credit limit (kDKK)   -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   0.0 -25.1 112 633 -26.1 -7.4 0.0 0.0   EBITDA   0.0 -189 -198 354 -47.3 -7.4 0.0 0.0   EBIT   -32.1 -261 -271 0.1 -47.3 -7.4 0.0 0.0   Pre-tax profit (PTP)   -34.3 -262.5 -270.7 -3.2 -50.1 -50.2 0.0 0.0   Net earnings   -34.3 -161.6 -270.7 -104.1 -50.1 -50.2 0.0 0.0   Pre-tax profit without non-rec. items   -34.3 -262 -271 -3.2 -50.1 -8.2 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   0.0 362 322 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   -62.1 -224 -494 -599 -649 -699 -779 -779   Interest-bearing liabilities   311 894 996 1,036 737 706 779 779   Balance sheet total (assets)   254 679 651 501 88.2 13.5 0.0 0.0   Net Debt   239 854 968 578 652 697 779 779     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   0.0 -25.1 112 633 -26.1 -7.4 0.0 0.0   Gross profit growth   0.0% 0.0% 0.0% 463.9% 0.0% 71.7% 0.0% 0.0%   Employees   0 1 1 2 2 0 0 0   Employee growth %   0.0% 0.0% 0.0% 100.0% 0.0% -100.0% 0.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   254 679 651 501 88 14 0 0   Balance sheet change%   22.6% 167.5% -4.1% -22.9% -82.4% -84.7% -100.0% 0.0%   Added value   0.0 -188.9 -198.3 354.0 306.6 -7.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -64 257 -145 -708 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -3.0 -4.0 -5.0 1.0 -1.0 -2.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   -65,610.2% 1,042.3% -241.2% 0.0% 181.2% 100.0% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   -11.7% -42.9% -26.4% 0.0% -5.2% -1.0% 0.0% 0.0%   ROI %   -11.9% -43.4% -28.6% 0.0% -5.3% -1.0% 0.0% 0.0%   ROE %   -14.9% -34.7% -40.7% -18.1% -17.0% -98.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   -19.7% -24.8% -43.2% -54.4% -88.0% -98.1% -100.0% -100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   486,991.8% -451.8% -488.4% 163.3% -1,376.5% -9,418.4% 0.0% 0.0%   Gearing %   -501.3% -399.7% -201.6% -173.2% -113.6% -101.1% -100.0% -100.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.8% 0.2% 0.0% 0.3% 0.3% 0.1% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   0.2 0.2 0.2 0.5 0.1 0.0 0.0 0.0   Current Ratio   0.2 0.2 0.2 0.5 0.1 0.0 0.0 0.0   Cash and cash equivalent   72.6 40.4 28.1 458.2 85.0 9.6 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -241.2 -740.0 -938.4 -598.5 -648.6 -698.8 -389.4 -389.4   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 -189 -198 177 153 0 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 -189 -198 177 -24 0 0 0   EBIT / employee   0 -261 -271 0 -24 0 0 0   Net earnings / employee   0 -162 -271 -52 -25 0 0 0